Company Valuation: Artemis Gold Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 839.2 626.7 950.9 2,152 6,188 6,521 - -
Change - -25.32% 51.73% 126.35% 187.5% 5.38% - -
Enterprise Value (EV) 734.1 484.2 957 2,543 6,188 6,521 6,521 6,521
Change - -34.04% 97.65% 165.66% 143.39% 5.38% 0% 0%
P/E - -34x -108x - - - 9.88x 8.02x
PBR - - - - - - - -
PEG - - 2x - - - - 0.3x
Capitalization / Revenue - - - - 9.26x 6.36x 5.26x 3.99x
EV / Revenue - - - - 0x 6.36x 5.26x 3.99x
EV / EBITDA -0x -0x -0x -0x 0x 9.38x 7.04x 5.1x
EV / EBIT -0x -0x -0x -0x 0x 8.71x 6.73x 4.63x
EV / FCF -0x -0x -0x -0x 0x -327x 77.2x 17.1x
FCF Yield -8.54% -12.1% -31.5% -15.9% 1.88% -0.31% 1.3% 5.85%
Dividend per Share 2 - - - - - 0.071 0.226 0.226
Rate of return - - - - - 0.25% 0.81% 0.81%
EPS 2 - -0.0954 -0.0444 - - - 2.831 3.488
Distribution rate - - - - - - 7.98% 6.48%
Net sales 1 - - - - 668.4 1,025 1,240 1,634
EBITDA 1 -8.32 -5.598 -9.855 -11.5 446.4 694.9 926.1 1,280
EBIT 1 -8.593 -5.901 -10.36 -11.97 422.7 748.7 969.3 1,408
Net income 1 -10.99 -15.88 -8.477 -21.72 255.4 479.3 681.2 995.2
Net Debt -105.2 -142.5 6.109 390.1 - - - -
Reference price 2 5.45 3.24 4.79 9.56 26.76 27.96 27.96 27.96
Nbr of stocks (in thousands) 153,921 193,212 198,706 225,238 231,255 233,191 - -
Announcement Date 3/30/22 3/28/23 3/12/24 3/12/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.25% 6.52B
11.81x4.33x6.84x0.9% 121B
9.66x1.75x5.63x3.43% 113B
15.06x5.87x8.24x0.93% 94.97B
11.82x2.96x4.51x2.21% 66.73B
27.85x16.73x20.01x0.59% 60.42B
15.44x5.12x7.34x1.79% 48.94B
11.29x3.62x5.39x4.12% 46.74B
30.16x17.85x19.14x0.73% 46.44B
7.95x2.79x4.11x5.27% 32.77B
Average 15.67x 6.78x 9.02x 2.02% 63.77B
Weighted average by Cap. 14.84x 6.07x 8.54x 1.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Artemis Gold Inc.

Historical PBR trend

Valuation ratios - PBR - Artemis Gold Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Artemis Gold Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Artemis Gold Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Artemis Gold Inc.
  1. Stock Market
  2. Stocks
  3. ARTG Stock
  4. Valuation Artemis Gold Inc.